[TEKSENG] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -267.38%
YoY- 66.62%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 182,594 181,142 191,093 172,603 184,010 285,716 437,386 -13.54%
PBT 14,587 25,123 34,718 -38,689 -110,884 49,835 48,258 -18.07%
Tax -4,123 -6,139 -7,801 -4,037 3,956 -11,282 -8,851 -11.95%
NP 10,464 18,984 26,917 -42,726 -106,928 38,553 39,407 -19.82%
-
NP to SH 10,165 18,469 27,413 -16,253 -48,691 27,616 31,193 -17.03%
-
Tax Rate 28.26% 24.44% 22.47% - - 22.64% 18.34% -
Total Cost 172,130 162,158 164,176 215,329 290,938 247,163 397,979 -13.03%
-
Net Worth 227,220 218,654 215,070 188,093 205,404 261,098 218,229 0.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,606 10,753 1,792 - - 6,962 9,627 -15.09%
Div Payout % 35.48% 58.22% 6.54% - - 25.21% 30.87% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 227,220 218,654 215,070 188,093 205,404 261,098 218,229 0.67%
NOSH 360,668 360,668 360,668 348,369 348,143 348,130 320,925 1.96%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.73% 10.48% 14.09% -24.75% -58.11% 13.49% 9.01% -
ROE 4.47% 8.45% 12.75% -8.64% -23.70% 10.58% 14.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 50.63 50.53 53.31 49.55 52.85 82.07 136.29 -15.20%
EPS 2.82 5.15 7.65 -4.67 -13.99 7.93 9.72 -18.62%
DPS 1.00 3.00 0.50 0.00 0.00 2.00 3.00 -16.72%
NAPS 0.63 0.61 0.60 0.54 0.59 0.75 0.68 -1.26%
Adjusted Per Share Value based on latest NOSH - 348,369
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 50.63 50.22 52.98 47.86 51.02 79.22 121.27 -13.54%
EPS 2.82 5.12 7.60 -4.51 -13.50 7.66 8.65 -17.03%
DPS 1.00 2.98 0.50 0.00 0.00 1.93 2.67 -15.09%
NAPS 0.63 0.6062 0.5963 0.5215 0.5695 0.7239 0.6051 0.67%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.315 0.41 0.66 0.28 0.24 0.395 0.685 -
P/RPS 0.62 0.81 1.24 0.57 0.45 0.48 0.50 3.64%
P/EPS 11.18 7.96 8.63 -6.00 -1.72 4.98 7.05 7.98%
EY 8.95 12.57 11.59 -16.66 -58.27 20.08 14.19 -7.39%
DY 3.17 7.32 0.76 0.00 0.00 5.06 4.38 -5.24%
P/NAPS 0.50 0.67 1.10 0.52 0.41 0.53 1.01 -11.05%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 28/02/22 24/02/21 27/02/20 28/02/19 27/02/18 24/02/17 -
Price 0.335 0.415 0.69 0.24 0.25 0.40 0.74 -
P/RPS 0.66 0.82 1.29 0.48 0.47 0.49 0.54 3.39%
P/EPS 11.89 8.05 9.02 -5.14 -1.79 5.04 7.61 7.71%
EY 8.41 12.42 11.08 -19.44 -55.94 19.83 13.13 -7.15%
DY 2.99 7.23 0.72 0.00 0.00 5.00 4.05 -4.92%
P/NAPS 0.53 0.68 1.15 0.44 0.42 0.53 1.09 -11.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment